Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.25% first-year return on $96,516 initial cash invested.
-9.25%
Cash On Cash
4.64%
Cap Rate
0.75
DSCR
$2,920
Rent
-$744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $3,664 expenses = $744 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,516
Downpayment
20%
$91,920
Closing costs
1%
$4,596
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,920
Total Expenses
$3,664
Mortgage P&I
81%
$2,375
Property Taxes
14%
$414
Home Insurance
4%
$116
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0